Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -8.62% first-year return on $88,851 initial cash invested.
-8.62%
Cash On Cash
4.53%
Cap Rate
0.75
DSCR
$2,387
Rent
-$638
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,387 income − $3,025 expenses = $638 out of pocket
Investment Breakdown
|
Purchase Price
$423k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$88,851
Downpayment
20%
$84,620
Closing costs
1%
$4,231
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,387
Total Expenses
$3,025
Mortgage P&I
89%
$2,117
Property Taxes
4%
$100
Home Insurance
6%
$146
HOA
2%
$42
Property Management
10%
$239
CapEx
5%
$119
Vacancy
6%
$143
Maintenance
5%
$119
Other
0%
$0